The Discounted Cash Flow (DCF) valuation of Universal Inc (1325.TW) is (23.51) TWD. With the latest stock price at 28.95 TWD, the upside of Universal Inc based on DCF is -181.2%.
Based on the latest price of 28.95 TWD and our DCF valuation, Universal Inc (1325.TW) is a sell. selling 1325.TW stocks now will result in a potential gain of 181.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.3% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (190.68) - (10.84) | (23.51) |
| Upside | -758.6% - -137.4% | -181.2% |